[LPI] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
15-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -13.57%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 429,041 427,914 419,993 440,786 422,384 395,755 399,545 4.84%
PBT 97,932 131,338 109,898 98,148 123,267 112,085 100,297 -1.57%
Tax -24,865 -25,955 -25,979 -15,838 -28,035 -25,907 -22,896 5.63%
NP 73,067 105,383 83,919 82,310 95,232 86,178 77,401 -3.75%
-
NP to SH 73,067 105,383 83,919 82,310 95,232 86,178 77,401 -3.75%
-
Tax Rate 25.39% 19.76% 23.64% 16.14% 22.74% 23.11% 22.83% -
Total Cost 355,974 322,531 336,074 358,476 327,152 309,577 322,144 6.86%
-
Net Worth 2,132,623 2,040,796 2,059,241 1,992,831 2,066,532 1,756,988 1,818,897 11.15%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 179,272 - 115,531 - 175,288 - 111,547 37.08%
Div Payout % 245.35% - 137.67% - 184.06% - 144.12% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,132,623 2,040,796 2,059,241 1,992,831 2,066,532 1,756,988 1,818,897 11.15%
NOSH 398,383 398,383 398,383 398,383 398,383 398,383 398,383 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 17.03% 24.63% 19.98% 18.67% 22.55% 21.78% 19.37% -
ROE 3.43% 5.16% 4.08% 4.13% 4.61% 4.90% 4.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 107.70 107.41 105.42 110.64 106.02 99.34 100.29 4.85%
EPS 18.34 26.45 21.07 20.66 23.90 21.63 19.43 -3.76%
DPS 45.00 0.00 29.00 0.00 44.00 0.00 28.00 37.08%
NAPS 5.3532 5.1227 5.169 5.0023 5.1873 4.4103 4.5657 11.15%
Adjusted Per Share Value based on latest NOSH - 398,383
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 107.70 107.41 105.42 110.64 106.02 99.34 100.29 4.85%
EPS 18.34 26.45 21.07 20.66 23.90 21.63 19.43 -3.76%
DPS 45.00 0.00 29.00 0.00 44.00 0.00 28.00 37.08%
NAPS 5.3532 5.1227 5.169 5.0023 5.1873 4.4103 4.5657 11.15%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 14.06 14.08 13.78 13.64 13.72 12.92 13.40 -
P/RPS 13.06 13.11 13.07 12.33 12.94 13.01 13.36 -1.49%
P/EPS 76.66 53.23 65.42 66.02 57.39 59.73 68.97 7.28%
EY 1.30 1.88 1.53 1.51 1.74 1.67 1.45 -7.00%
DY 3.20 0.00 2.10 0.00 3.21 0.00 2.09 32.73%
P/NAPS 2.63 2.75 2.67 2.73 2.64 2.93 2.93 -6.92%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 07/02/22 14/10/21 05/08/21 15/04/21 03/02/21 15/10/20 17/08/20 -
Price 14.64 14.06 13.82 13.90 13.46 12.82 13.20 -
P/RPS 13.59 13.09 13.11 12.56 12.70 12.91 13.16 2.16%
P/EPS 79.82 53.15 65.61 67.28 56.31 59.26 67.94 11.30%
EY 1.25 1.88 1.52 1.49 1.78 1.69 1.47 -10.21%
DY 3.07 0.00 2.10 0.00 3.27 0.00 2.12 27.91%
P/NAPS 2.73 2.74 2.67 2.78 2.59 2.91 2.89 -3.71%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment